CashFlowRE
Sign in Sign up
4202 Stephanie Ln
D Composite 40.03
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +9.9/15.0
  • Appreciation +9.7/10.0
  • Cash flow +7.4/30.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • DSCR +1.6/10.0
  • 1% rule +1.3/10.0

$309,900

4202 Stephanie Ln · Jonesboro, AR 72405
4 bd · 3.0 ba · 2,638 sqft · SingleFamily public records · 10 Days on market
Built 1998 0.29 ac lot $117/sqft · 5% below area Est $327k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A classic brick exterior and an updated interior make this the perfect balance of charm and functionality. 4202 Stephanie Lane is a traditional two-story home with timeless curb appeal on a corner lot with a fenced backyard. Inside, you'll find pine hardwood floors, fresh paint, and an inviting 4-bedroom, 3-bathroom layout. The kitchen, updated in 2025, features new countertops, painted cabinetry, a tile backsplash, and updated fixtures. Smart thermostats help keep the home energy efficient, and fresh lighting and updates throughout add a modern touch. Outside, the home has been well maintained with newer gutters, and nice landscaping including knockout roses in full bloom! An air-condition

Key facts

  • Brick exterior
  • Updated interior
  • Updated kitchen

Tags

BRICK EXTERIORUPDATED INTERIORCORNER LOTFENCED BACKYARDPINE HARDWOOD FLOORSUPDATED KITCHEN

Property features AI

Finance

  • Other: Approx. lot size: 0.29 acre; Approx. living area reported as 2,638 (source: courthouse/tax records)
  • Financial info: Financing accepted: VA, FHA, Conventional, or Cash

Exterior

  • Parking: Side-entry 2-car garage
  • Security: Video surveillance
  • Utilities: Public sewer; Public water; Municipal electric (Entergy); Natural gas
  • Home design: Single-family residence
  • Construction: Composition roof with architectural shingles; Slab foundation
  • Exterior features: Brick exterior; Deck; Fully fenced yard with wood fence; Guttering; Paved road access; Level, corner lot in a subdivision; Inside city limits

Interior

  • Kitchen: Electric range; Dishwasher; Disposal; Pantry
  • Flooring: Carpet; Wood; Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heat (natural gas); Central cooling (electric); Programmable thermostat; Other heating/cooling details (see remarks)
  • Interior features: Washer and dryer connections (electric dryer); Electric water heater; Whirlpool/Hot Tub/Spa; Ceiling fans; Walk-in shower; Breakfast bar; Wired for high-speed internet; Video surveillance; Kitchen countertops are quartz; Sheetrock walls/ceilings; Gas log fireplace
  • Laundry & utility: Laundry room; Washer connection; Dryer connection (electric)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath single-family listed at $310k.

Deal economics

  • At list price, monthly cash flow is $-394 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $240k (22.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $194k (37.4% below list).
  • Recommended offer: $194k (37.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#145 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Nettleton School District (urban): math 21% / reading 24% proficiency, ranked #199 of 238 in AR (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Nettleton Steam School (math 33% / reading 26%, grade F, #305 of 454 statewide, top 71%, 324 students, 100% FRL); Nettleton High School (math 11% / reading 27%, grade F, #248 of 292 statewide, top 86%, 981 students, 68% FRL) — zoned schools average 84% FRL vs 56% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 152 active listings in the ZIP; solid renter incomes; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).

Forward outlook

  • In year one you build about $31k of equity ($2k loan paydown + $29k appreciation (9.4% local appreciation)).
  • Craighead County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$50k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 6y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $238k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,958 (37.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.63%
Cap rate
4.77%
Cash-on-cash
-5.45%
DSCR
0.76
GRM
13.3

CMA / ARV

ARV (median comp)
$327,324
List price
$309,900
Delta
-5.32%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
615 Prospect Valley Drive Dr 0.18mi 4/3.5 2,708 (+3%) 11mo $419,900 $155 76
801 Cypress Knee Cv 0.19mi 5/2.5 (+1) 2,750 (+4%) 11mo $325,000 $118 68
607 Prospect Valley Dr 0.20mi 5/3.0 (+1) 2,920 (+11%) 1mo $372,900 $128 67
611 Prospect Valley Dr 0.19mi 4/4.0 2,817 (+7%) 12mo $408,500 $145 66
4001 Stoke Dr 0.22mi 4/3.0 2,300 (-13%) 8mo $345,000 $150 61
4001 Stoke 0.23mi 4/3.0 2,300 (-13%) 8mo $345,000 $150 61
616 Purton Cv 0.19mi 4/4.0 2,840 (+8%) 17mo $372,000 $131 61
3804 Burdyshaw Dr 0.34mi 4/3.0 2,450 (-7%) 16mo $240,000 $98 59
4121 Stephanie Ln 0.10mi 3/2.0 (-1) 2,312 (-12%) 10mo $323,000 $140 57
312 Marzee Ann Dr 0.73mi 4/3.0 2,768 (+5%) 1mo $310,000 $112 57
905 Cypress Knoll Dr 0.22mi 4/3.0 3,000 (+14%) 16mo $440,000 $147 54
3105 Maplewood Ter 0.45mi 3/2.5 (-1) 2,280 (-14%) 10mo $235,500 $103 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

9.42% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.1%
Equity multiple
2.51×
Total profit
$131,350
Equity at exit
$266,162
10-year hold
IRR
17.7%
Equity multiple
5.65×
Total profit
$403,462
Equity at exit
$560,677

Cash invested: $86,772 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
92 Strongly Landlord-Friendly
State Arkansas
92 Strongly Landlord-Friendly · R+14
County
— inherits STATE
City
— inherits STATE
Only US state where non-payment is criminal. Strongly landlord-favorable; very few tenant protections.

ZIP-level market 72405

Home prices YoY
3.5%
Active inventory
152
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$1,940 medium interval (Pro) →
Mortgage (P&I)
$1,625
Tax from tax record
$172 /mo · $2,063/yr
Insurance
$129
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$-394

Break-even live

Break-even rent $2,438
Max offer price $240,316
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$77,475
Closing costs
$9,297
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 25 events

  1. 2026-05-18
    status Under Contract 1005-char remark
  2. 2026-05-08
    listed $309,900 New Listing 1005-char remark
  3. 2026-05-08
    historical
  4. 2026-03-31
    price $315,000
  5. 2026-03-30
    price $315,000
  6. 2026-03-28
    status Active
  7. 2026-03-28
    status Back on Market
  8. 2026-03-12
    historical
  9. 2026-03-12
    status Under Contract
  10. 2026-03-02
    status Active
  11. 2026-03-02
    status Back on Market
  12. 2026-03-01
    historical Take Backups
  13. 2026-01-21
    historical
  14. 2026-01-21
    status Under Contract
  15. 2026-01-06
    price $324,900
  16. 2026-01-06
    price $324,900
  17. 2025-11-07
    listed $334,900 New Listing
  18. 2025-11-07
    listed $334,900 Active
  19. 2025-07-17
    historical
  20. 2025-07-16
    price $349,000
  21. 2025-06-23
    listed $359,000 New Listing
  22. 2020-11-19
    soldstatus $238,000
  23. 2020-11-10
    soldstatus $238,000
  24. 2020-08-31
    listed $245,000
  25. 1998-03-02
    soldstatus $166,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AR · Resets to sale price

Current annual tax
$2,063 · $172/mo
Projected year-2 tax
$2,063 · $172/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,275
− Mortgage interest
−$17,359
− Property taxes
−$2,063
− Insurance
−$1,550
− Repairs & maintenance
−$1,862
− Management
−$1,862
− Depreciation
−$9,015
Taxable loss
−$10,436
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,505
After-tax cash flow
$-2,222/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Nettleton School District
NCES district ID
0510440
Math proficiency
21% ▼ -16.00%
Reading proficiency
24% ▼ -12.00%
Median HH income
$39,754
Composite
19.0/100
National rank
#8846
State rank
#199 of 238 in AR

Livability — Jonesboro

Score
65/100
State rank
#145
US rank
#12692

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment D- Housing A+ Health & safety A+ User ratings D+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesboro, AR
County
Craighead County · 97,185 people
City population
91,245
Metro
Jonesboro, AR
Population (ZIP)
18,675
Household income
$92,440
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
443.0

Population outlook (Craighead County) Hauer SSP2

Today (2025)
122,235 people
By 2030
131,338 · +7.4%
By 2040
149,862 · +22.6%
By 2050
168,034 · +37.5%
By 2075
208,094 · +70.2%
By 2100
233,251 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 10% Black 9% Hispanic / Latino 3% Asian 1%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% Arabic 1%

Political lean MEDSL · Craighead

2024 margin
Solid R (+37.4) · D 30.1% · R 67.5% · Other 2.4%
2008→2024 swing
-12.9pp toward R · 2008: -24.5pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+35.4 2016: R+35.2 2012: R+31.1 2008: R+24.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.42%
Current HPI
277.37
Rent YoY
Metro
Jonesboro, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+86.7% since first listed
25 events — show timeline
  • 2026-05-18 Pending CARMLS
  • 2026-05-08 Listed $309,900 CARMLS
  • 2026-05-08 Listing Removed CARMLS
  • 2026-03-31 Price Changed $315,000 CARMLS
  • 2026-03-30 Price Changed $315,000 NEABOR MLS
  • 2026-03-28 Relisted NEABOR MLS
  • 2026-03-28 Relisted CARMLS
  • 2026-03-12 Delisted NEABOR MLS
  • 2026-03-12 Pending CARMLS
  • 2026-03-02 Relisted NEABOR MLS
  • 2026-03-02 Relisted CARMLS
  • 2026-03-01 Contingent CARMLS
  • 2026-01-21 Delisted NEABOR MLS
  • 2026-01-21 Pending CARMLS
  • 2026-01-06 Price Changed $324,900 CARMLS
  • 2026-01-06 Price Changed $324,900 NEABOR MLS
  • 2025-11-07 Listed $334,900 NEABOR MLS
  • 2025-11-07 Listed $334,900 CARMLS
  • 2025-07-17 Listing Removed CARMLS
  • 2025-07-16 Price Changed $349,000 CARMLS
  • 2025-06-23 Listed $359,000 CARMLS
  • 2020-11-19 Sold (Public Records) $238,000 Public Records
  • 2020-11-10 Sold (MLS) $238,000 NEABOR MLS
  • 2020-08-31 Listed $245,000 NEABOR MLS
  • 1998-03-02 Sold (Public Records) $166,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $2,063 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…